Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.46% first-year return on $84,546 initial cash invested.
5.46%
Cash On Cash
7.58%
Cap Rate
1.29
DSCR
$3,667
Rent
$385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,546
Downpayment
20%
$80,520
Closing costs
1%
$4,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,667
Total Expenses
$3,282
Mortgage P&I
54%
$1,975
Property Taxes
6%
$209
Home Insurance
4%
$145
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0